Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,504£24,872£25,245£25,876£26,523£127,019
Total Expenses£20,538£20,625£20,703£20,808£20,915£103,589
Profit Before Tax£3,966£4,247£4,542£5,068£5,607£23,430
Profit After Tax £3,213£3,440£3,679£4,105£4,542£18,978
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£3,218£13,440£21,529£27,858£21,090£87,135
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%